Unitrontech Co., Ltd.

142210 KRX Consumer Discretionary Consumer Discretionary
KOSDAQ
₩5,900.00
-1.01%
Delayed · cached 15 min

Fair value analysis

142210
Unitrontech Co., Ltd.
Consumer DiscretionaryConsumer Discretionary
₩5,900.00
Close used for this calculation
₩11,739.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability17/25
Returns15/25
Balance Sheet5/25
Efficiency23/25
Growth23/25
Good
Quality radar
60Prof.17/25Ret.15/25Eff.23/25B.Sht5/25Growth23/25

Consensus fair value

₩11,739.42
Below FV
▲ +99.0% against the close used
Model range ₩5,229.55 – ₩39,629.03
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₩5,229.55Fair value₩11,739.42Bull₩39,629.03
FairClose
52-week traded range
52W low ₩4,560.0052W high ₩8,720.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Unitrontech Co., Ltd. closed at ₩5,900.00, 49.7% below the consensus fair value of ₩11,739.42 drawn from 10 valuation models.

Financial DNA score 60/100 — Good. P/E of 9.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩12,163.88
+106.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩9,614.85
+63.0%
√(22.5 × EPS × BVPS)
EPS=612.82, BVPS=6704.55
Graham Formula
₩39,629.03
+571.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩12,256.40
+107.7%
EPS × 20x (sector P/E)
EPS=612.82, Sector P/E=20x
Peter Lynch (PEG)
₩18,249.78
+209.3%
EPS × Growth% (PEG = 1 is fair)
EPS=612.82, g=29.8%
EV/EBITDA
₩30,078.97
+409.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=32.27B
Dividend Discount (DDM)
₩8,283.60
+40.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=153.4, r=10%, g=8%
Book Value (P/B)
₩5,229.55
-11.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6704.55, ROE=9.1%, g=6%, r=10%
Reverse DCF
₩5,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.8% | Historical: 29.8%
Margin of Safety
₩13,812.03
+134.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18416.04, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.